On the four Ms, Expedia Group Inc. earns 83 for management and 60 for moat. The management score rests on a return on invested capital of 18.6% and a gross margin of 90.1% — figures that describe a business turning capital into profit efficiently. The balance sheet carries debt at 5.19x equity, which magnifies both the returns above and the risk beneath them. The solid moat and exceptional management are not the same judgement, and the gap between them is where the argument about this business sits.
The price anchors are built on deliberately conservative assumptions. Growth is modelled at 15.0% a year, below the 23.0% actually measured over the last decade — the model caps growth rather than extrapolating a good run forwards. The exit multiple assumed is 30.0x. That produces an intrinsic value of $481.22, a 10-CAP price of $411.72 and a payback time price of $649.94, with the value zone set at the highest of the three, $649.94. Today's price of $262.67 sits inside that zone.
A business scoring this well, trading inside its value zone, is the combination the framework exists to find — which is also the reason to check why the market disagrees. A margin of safety score of 92 describes the cushion, not the certainty.
| Price | $262.67 |
| Market cap | $30.1B |
| P/E ratio | 16.4x |
| Return on invested capital | 18.6% |
| Gross margin | 90.1% |
| Debt to equity | 5.19x |
| Free cash flow yield | 8.8% |
| Growth rate used | 15.0% |
| Growth rate measured | 23.0% |
| Exit multiple assumed | 30.0x |
| Company | Moat | Buy price |
| Carnival Corporation (CCL) | 63 | $49.27 |
| Makemytrip Ltd (MMYT) | 48 | $18.50 |
| Tripadvisor Inc (TRIP) | 44 | $20.60 |
| Royal Caribbean Group (RCL) | 71 | $169.66 |
Every number above is built on assumptions that can be changed. In Moatly you can move the growth rate, the exit multiple and the margin of safety and watch every figure recalculate, so you are testing your own view of Expedia Group Inc. rather than accepting ours.